Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 8 | 8 | 9 | 12 | 17 | 20 | 23 | 26 |
| Borrowings | 8 | 4 | 8 | 10 | 19 | 20 | 21 | 21 |
| Other Liabilities | 3 | 3 | 5 | 5 | 10 | 10 | 15 | 19 |
| Total Liabilities | 29 | 26 | 33 | 37 | 57 | 61 | 69 | 76 |
| AssetsFixed Assets | 8 | 7 | 9 | 9 | 29 | 29 | 29 | 29 |
| CWIP | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 20 | 18 | 24 | 27 | 27 | 32 | 40 | 47 |
| Total Assets | 29 | 26 | 33 | 37 | 57 | 61 | 69 | 76 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -2 | 2 | 4 | 0 | -4 | 6 | -3 | 1 |
| Cash from Investing | 0 | -1 | 1 | -2 | -2 | -19 | -1 | -1 |
| Cash from Financing | 2 | -1 | -3 | 4 | 2 | 12 | 4 | 1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -2 | 1 | 5 | -1 | -5 | -13 | -4 | -1 |
| FCF Margin | — | — | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (25.7×) and current (24.0×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 32.3% growth and a 24× exit, ₹136 only delivers your return if you pay ₹262. The price is currently baking in 18% growth.
EPS grows 32.3%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 32.3% | 7.51 |
| FY28 | 32.3% | 9.94 |
| FY29 | 32.3% | 13.15 |
| FY30 | 32.3% | 17.40 |
| FY31 | 32.3% | 23.02 |
| FY32 | 19.1% ·fade | 27.43 |
| FY33 | 6.0% ·fade | 29.08 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.